[CCM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.68%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,179,529 1,984,848 1,597,948 1,397,268 1,338,013 1,285,310 1,140,016 53.85%
PBT 162,684 142,704 120,572 105,551 96,030 87,686 79,576 60.87%
Tax -53,197 -41,264 -42,180 -21,952 -28,036 -24,430 -24,308 68.32%
NP 109,486 101,440 78,392 83,599 67,994 63,256 55,268 57.53%
-
NP to SH 88,337 82,656 46,596 62,718 47,629 44,492 39,044 72.08%
-
Tax Rate 32.70% 28.92% 34.98% 20.80% 29.20% 27.86% 30.55% -
Total Cost 2,070,042 1,883,408 1,519,556 1,313,669 1,270,018 1,222,054 1,084,748 53.66%
-
Net Worth 785,369 757,277 757,789 737,624 723,934 712,659 748,735 3.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 42,960 64,449 - 63,794 31,647 47,248 - -
Div Payout % 48.63% 77.97% - 101.72% 66.45% 106.19% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 785,369 757,277 757,789 737,624 723,934 712,659 748,735 3.22%
NOSH 402,753 402,807 403,079 398,715 395,592 393,734 392,008 1.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.02% 5.11% 4.91% 5.98% 5.08% 4.92% 4.85% -
ROE 11.25% 10.91% 6.15% 8.50% 6.58% 6.24% 5.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 541.16 492.75 396.43 350.44 338.23 326.44 290.81 51.11%
EPS 21.93 20.52 11.56 15.73 12.04 11.30 9.96 69.00%
DPS 10.67 16.00 0.00 16.00 8.00 12.00 0.00 -
NAPS 1.95 1.88 1.88 1.85 1.83 1.81 1.91 1.38%
Adjusted Per Share Value based on latest NOSH - 398,759
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,299.69 1,183.60 952.88 833.21 797.88 766.45 679.81 53.85%
EPS 52.68 49.29 27.79 37.40 28.40 26.53 23.28 72.10%
DPS 25.62 38.43 0.00 38.04 18.87 28.17 0.00 -
NAPS 4.6833 4.5158 4.5188 4.3986 4.3169 4.2497 4.4648 3.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.68 2.84 2.66 2.87 2.97 3.24 3.36 -
P/RPS 0.50 0.58 0.67 0.82 0.88 0.99 1.16 -42.85%
P/EPS 12.22 13.84 23.01 18.25 24.67 28.67 33.73 -49.08%
EY 8.18 7.23 4.35 5.48 4.05 3.49 2.96 96.56%
DY 3.98 5.63 0.00 5.57 2.69 3.70 0.00 -
P/NAPS 1.37 1.51 1.41 1.55 1.62 1.79 1.76 -15.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 -
Price 2.20 2.82 2.89 2.73 2.84 2.90 3.18 -
P/RPS 0.41 0.57 0.73 0.78 0.84 0.89 1.09 -47.79%
P/EPS 10.03 13.74 25.00 17.36 23.59 25.66 31.93 -53.69%
EY 9.97 7.28 4.00 5.76 4.24 3.90 3.13 116.03%
DY 4.85 5.67 0.00 5.86 2.82 4.14 0.00 -
P/NAPS 1.13 1.50 1.54 1.48 1.55 1.60 1.66 -22.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment